[CIHLDG] QoQ Cumulative Quarter Result on 30-Sep-2012 [#1]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
07-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -100.05%
YoY- -104.07%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 39,373 28,485 19,576 9,787 40,842 30,824 20,428 54.93%
PBT 71 4 35 -64 691,659 692,347 690,937 -99.78%
Tax -604 -404 -381 -235 -33,021 -33,449 -33,211 -93.10%
NP -533 -400 -346 -299 658,638 658,898 657,726 -
-
NP to SH -529 -400 -346 -299 658,651 658,911 657,739 -
-
Tax Rate 850.70% 10,100.00% 1,088.57% - 4.77% 4.83% 4.81% -
Total Cost 39,906 28,885 19,922 10,086 -617,796 -628,074 -637,298 -
-
Net Worth 115,020 116,439 116,439 116,439 116,439 187,440 186,018 -27.44%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - 653,198 653,200 653,195 -
Div Payout % - - - - 99.17% 99.13% 99.31% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 115,020 116,439 116,439 116,439 116,439 187,440 186,018 -27.44%
NOSH 142,000 142,000 142,000 142,000 142,000 142,000 141,998 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -1.35% -1.40% -1.77% -3.06% 1,612.65% 2,137.61% 3,219.73% -
ROE -0.46% -0.34% -0.30% -0.26% 565.66% 351.53% 353.59% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 27.73 20.06 13.79 6.89 28.76 21.71 14.39 54.91%
EPS -0.37 -0.28 -0.24 -0.21 463.84 464.02 463.20 -
DPS 0.00 0.00 0.00 0.00 460.00 460.00 460.00 -
NAPS 0.81 0.82 0.82 0.82 0.82 1.32 1.31 -27.44%
Adjusted Per Share Value based on latest NOSH - 142,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 24.30 17.58 12.08 6.04 25.21 19.03 12.61 54.91%
EPS -0.33 -0.25 -0.21 -0.18 406.57 406.74 406.01 -
DPS 0.00 0.00 0.00 0.00 403.21 403.21 403.21 -
NAPS 0.71 0.7188 0.7188 0.7188 0.7188 1.157 1.1483 -27.44%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.00 1.04 0.77 0.97 1.20 1.24 1.24 -
P/RPS 3.61 5.18 5.59 14.07 4.17 5.71 8.62 -44.05%
P/EPS -268.43 -369.20 -316.01 -460.67 0.26 0.27 0.27 -
EY -0.37 -0.27 -0.32 -0.22 386.53 374.21 373.55 -
DY 0.00 0.00 0.00 0.00 383.33 370.97 370.97 -
P/NAPS 1.23 1.27 0.94 1.18 1.46 0.94 0.95 18.81%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 08/05/13 30/01/13 07/11/12 29/08/12 25/04/12 16/02/12 -
Price 1.06 1.12 1.02 0.95 1.08 1.37 1.25 -
P/RPS 3.82 5.58 7.40 13.78 3.75 6.31 8.69 -42.21%
P/EPS -284.54 -397.60 -418.61 -451.17 0.23 0.30 0.27 -
EY -0.35 -0.25 -0.24 -0.22 429.48 338.70 370.56 -
DY 0.00 0.00 0.00 0.00 425.93 335.77 368.00 -
P/NAPS 1.31 1.37 1.24 1.16 1.32 1.04 0.95 23.91%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment